[KONSORT] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[KONSORT] KONSORTIUM LOGISTIK BHD
Announcement Date
11-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.41%
YoY- 7.24%
Quarter Report
Latest QR
Upcoming QR
KONSORT's Result
KONSORT's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 303,654 286,768 239,135 228,006 219,316 208,404 260,368 10.82%
PBT 59,554 53,348 31,855 36,820 37,242 26,768 28,661 63.05%
Tax -13,980 -13,572 -8,581 -9,013 -8,826 -6,088 -7,342 53.80%
NP 45,574 39,776 23,274 27,806 28,416 20,680 21,319 66.17%
-
NP to SH 45,870 40,368 24,979 29,168 29,584 21,440 22,188 62.49%
-
Tax Rate 23.47% 25.44% 26.94% 24.48% 23.70% 22.74% 25.62% -
Total Cost 258,080 246,992 215,861 200,200 190,900 187,724 239,049 5.25%
-
Net Worth 330,268 331,759 316,253 316,416 313,215 308,251 305,640 5.31%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 25,300 9,196 13,854 - 18,293 -
Div Payout % - - 101.29% 31.53% 46.83% - 82.45% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 330,268 331,759 316,253 316,416 313,215 308,251 305,640 5.31%
NOSH 230,956 232,000 229,169 227,637 228,624 233,524 226,400 1.34%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 15.01% 13.87% 9.73% 12.20% 12.96% 9.92% 8.19% -
ROE 13.89% 12.17% 7.90% 9.22% 9.45% 6.96% 7.26% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 131.48 123.61 104.35 100.16 95.93 89.24 115.00 9.36%
EPS 19.86 17.40 10.90 12.81 12.94 9.16 9.42 64.64%
DPS 0.00 0.00 11.04 4.04 6.06 0.00 8.08 -
NAPS 1.43 1.43 1.38 1.39 1.37 1.32 1.35 3.92%
Adjusted Per Share Value based on latest NOSH - 227,781
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 120.45 113.75 94.85 90.44 86.99 82.66 103.28 10.82%
EPS 18.19 16.01 9.91 11.57 11.73 8.50 8.80 62.48%
DPS 0.00 0.00 10.04 3.65 5.50 0.00 7.26 -
NAPS 1.31 1.3159 1.2544 1.2551 1.2424 1.2227 1.2123 5.31%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.30 1.36 1.11 1.37 1.11 0.76 0.84 -
P/RPS 0.99 1.10 1.06 1.37 1.16 0.85 0.73 22.58%
P/EPS 6.55 7.82 10.18 10.69 8.58 8.28 8.57 -16.44%
EY 15.28 12.79 9.82 9.35 11.66 12.08 11.67 19.74%
DY 0.00 0.00 9.95 2.95 5.46 0.00 9.62 -
P/NAPS 0.91 0.95 0.80 0.99 0.81 0.58 0.62 29.24%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 21/04/10 25/02/10 11/11/09 12/08/09 25/05/09 19/02/09 -
Price 1.39 1.37 1.17 1.23 1.54 0.90 0.84 -
P/RPS 1.06 1.11 1.12 1.23 1.61 1.01 0.73 28.31%
P/EPS 7.00 7.87 10.73 9.60 11.90 9.80 8.57 -12.65%
EY 14.29 12.70 9.32 10.42 8.40 10.20 11.67 14.49%
DY 0.00 0.00 9.44 3.28 3.94 0.00 9.62 -
P/NAPS 0.97 0.96 0.85 0.88 1.12 0.68 0.62 34.87%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment